$320,497
NAL Estimated Property Value10324 Laurie Ln, Austin, TX, 78747
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Oven, Free-Standing Range, Refrigerator, Stainless Steel Appliance(s), Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size5,702 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces2
Land Information
APN04430318290000
Lot Number3
SubdivisionVistas Of Austin Sec 1
Land UseResidential
Legal DescriptionLOT 3 BLK C VISTAS OF AUSTIN SEC 1
Census Tract002445
Assessed Land Value$64,584
Assessed Improvement Value$255,913
Assessment Year2025
About this property
This is brand new construction with 4 beds (or 3 with office) and 2 baths. Cute covered porch with gas line for a grill. Interior features stainless applicances (including fridge), granite counters, LVF flooring, HUGE master closet and separate laundry room. 8 miles from downtown and convenient to Southpark Meadows for shopping and restaurants. Owner/AgentComm. Features: Health Club Discount Sprinkler Sys:Yes
Investor Tools
$320,497
Estimated Property Value
$159,812Estimated Mortgage Balance
$161,045Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,923 /month
Positive
Cash Flow Estimate:
$641 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$746/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,350
$320,497
2025
$64,584
$255,913
$320,497
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,350
$320,497
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$186,945
No
First
Jan 31, 2019
Feb 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,812
$160,685
50%
50%
$1,121/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,790/mo
$1,121/mo
+$1,669/mo
10.4%
